Company Valuation: Packaging Corporation of America

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,842 11,752 14,491 20,075 18,431 22,470 - -
Change - -8.49% 23.31% 38.53% -8.19% 21.92% - -
Enterprise Value (EV) 1 14,869 14,139 16,230 21,769 21,798 25,861 25,727 25,345
Change - -4.91% 14.79% 34.12% 0.13% 18.64% -0.52% -1.49%
P/E 15.4x 11.6x 19.2x 25.2x 24x 25.5x 17.5x 16.1x
PBR 3.53x 3.23x 3.65x 4.58x 4x 4.58x 4.07x 3.65x
PEG - 0.5x -0.8x 4.75x -6.12x 1.6x 0.4x 1.84x
Capitalization / Revenue 1.66x 1.39x 1.86x 2.39x 2.05x 2.23x 2.05x 1.99x
EV / Revenue 1.92x 1.67x 2.08x 2.6x 2.42x 2.56x 2.34x 2.24x
EV / EBITDA 8.93x 7.5x 10.1x 13.3x 11.7x 12.2x 10.1x 9.62x
EV / EBIT 11.9x 9.86x 14.7x 19.5x 17.3x 18.5x 14.1x 13.2x
EV / FCF 30.4x 21.1x 19.2x 41.7x 29.9x 34.4x 22.4x 19.8x
FCF Yield 3.29% 4.74% 5.21% 2.4% 3.34% 2.91% 4.46% 5.04%
Dividend per Share 2 4 4.75 5 5 5 5.434 5.744 5.976
Rate of return 2.94% 3.71% 3.07% 2.22% 2.42% 2.14% 2.26% 2.36%
EPS 2 8.83 11.03 8.48 8.93 8.58 9.965 14.52 15.79
Distribution rate 45.3% 43.1% 59% 56% 58.3% 54.5% 39.6% 37.9%
Net sales 1 7,730 8,478 7,802 8,383 8,989 10,087 10,975 11,314
EBITDA 1 1,665 1,886 1,604 1,637 1,862 2,116 2,549 2,634
EBIT 1 1,253 1,434 1,101 1,114 1,258 1,396 1,829 1,919
Net income 1 841.1 1,030 759 799.5 768.9 888 1,281 1,364
Net Debt 1 2,028 2,388 1,739 1,694 3,366 3,391 3,257 2,874
Reference price 2 136.15 127.91 162.91 225.13 206.23 253.74 253.74 253.74
Nbr of stocks (in thousands) 94,319 91,873 88,953 89,169 89,371 88,557 - -
Announcement Date 26/01/22 25/01/23 24/01/24 28/01/25 27/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.32x1.09x7.12x4.38% 21.92B
24.82x2.5x11.93x2.2% 21.9B
28.26x1.08x8.34x5.41% 17.58B
20.31x2.33x9.56x1.82% 6.32B
19.64x2.22x13.65x3.06% 5B
-9.77x1.19x7.2x4.27% 4.96B
-45.02x0.82x8.35x2.15% 4.39B
17.65x1.28x8.24x2.72% 3.66B
13.18x1x6.72x4.36% 3.15B
Average 10.38x 1.50x 9.01x 3.37% 9.87B
Weighted average by Cap. 18.67x 1.59x 9.18x 3.6%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Packaging Corporation of America

Historical PBR trend

Valuation ratios - PBR - Packaging Corporation of America

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Packaging Corporation of America

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Packaging Corporation of America


Year-on-year evolution of the Yield

Valuation ratios - Yield - Packaging Corporation of America
  1. Stock Market
  2. Stocks
  3. PKG Stock
  4. P1KG34 Stock
  5. Valuation Packaging Corporation of America